DoubleVerify Holdings, Inc.

DVDoubleVerify Holdings, Inc. US flag

New York Stock Exchange

10.65

USD

+0.11

- -

1.63BMarket Cap

Profitability (USD)

API Chat

	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
Return on Common Equity (%)	- -	134.61	45.6	42.02	40.8	43.73	24.74	18.04
Return on Assets (%)	- -	10	4.18	4.18	4.49	6.27	4.46	3.85
Return on Capital (%)	- -	47.44	- -	- -	29.25	29.08	18	13.74
Return on Invested Capital (%)	- -	12.88	- -	- -	4.88	6.01	4.45	4.01
Gross Margin (%)	82.24	86.4	85.34	83.66	82.79	81.38	82.26	82.16
EBITDA Margin (%)	22.71	33.35	18.84	17.12	20.63	22.11	19.43	18.14
Operating Margin (%)	4.85	21.41	8.76	8.02	13.05	14.97	12.55	10.58
Incremental Operating Margin (%)	- -	43.44	-28.98	6	27.02	22.23	-3.92	-3.52
Pretax Margin (%)	1.9	19.36	7.1	7.76	13.12	16.75	13.52	11.05
Profit Margin (%)	3.05	12.76	8.39	8.81	9.56	12.48	8.56	6.77
Net Income to Common Margin (%)	3.05	12.76	8.39	8.81	9.56	12.48	8.56	6.77
Effective Tax Rate (%)	- -	34.09	- -	- -	27.12	25.46	36.67	38.76
Dvd Payout Ratio (%)	- -	- -	- -	- -	- -	- -	- -	- -
Sustainable Growth Rate (%)	- -	134.61	45.6	42.02	40.8	43.73	24.74	18.04

Credit (USD)

API Chat

	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
Total Debt	- -	78	27	5	84	86	92	100
ST Debt	- -	2	2	2	9	12	14	16
LT Debt	- -	76	25	3	75	74	78	84
Total Debt/EBITDA	- -	1.28	0.59	0.08	0.9	0.68	0.72	0.73
Net Debt/EBITDA	- -	1.02	-0.25	-3.89	-2.87	-2.45	-2.29	-1.91
Total Debt/EBIT	- -	2	1.26	0.17	1.42	1.01	1.11	1.26
Net Debt/EBIT	- -	1.59	-0.53	-8.3	-4.54	-3.62	-3.55	-3.27
EBITDA to Interest Expense	7.75	11.71	9.32	48.61	103.15	118.77	114.16	78.35
EBITDA-CapEx/Interest Expense	7.21	10.57	7.34	40.59	58.97	102.82	89.88	56.12
EBIT to Interest Expense	1.66	7.52	4.33	22.77	65.22	80.42	73.72	45.7
Interest Expense	3	5	5	1	1	1	1	2
Common Equity/Total Assets	- -	7.43	10.77	9.46	12.31	16.02	20.01	22.6
Long-Term Debt/Equity (%)	- -	23.98	6.11	0.32	8.54	6.93	7.21	7.38
Long-Term Debt/Capital (%)	- -	67.65	30.79	2.9	35.41	26.07	22.51	20.59
Long-Term Debt/Total Assets (%)	- -	16.35	4.98	0.29	7.22	5.99	6.12	6.17
Total Debt/Equity (%)	- -	24.55	6.47	0.57	9.55	8.04	8.46	8.8
Total Debt/Capital (%)	- -	69.28	32.62	5.11	39.61	30.25	26.41	24.54
Total Debt/Total Assets (%)	- -	16.75	5.27	0.51	8.08	6.95	7.18	7.35
Net Debt to Equity	- -	19.58	-2.72	-27.73	-30.54	-28.88	-27.03	-22.9
Net Debt/Capital (%)	- -	61.18	-23.03	167.07	475.02	1,261.41	-539.89	-176.75
EBITDA	24	61	46	57	93	127	128	136
EBITDA-CapEx	22	55	36	48	53	110	100	97
Operating Income (Loss)	5	39	21	27	59	86	82	79

Liquidity (USD)

API Chat

	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
Cash Ratio	- -	0.34	0.98	3.89	3.89	3.7	3	2.13
Current Ratio	- -	2.66	4.17	6.45	6.46	6.36	5.4	4.27
Quick Ratio	- -	2.49	3.76	6.04	6.31	6.17	5.19	3.95
CFO/Avg Current Liab	- -	1.84	0.64	1.82	1.51	1.57	1.7	1.88
Common Equity/Total Assets	- -	7.43	10.77	9.46	12.31	16.02	20.01	22.6
Long-Term Debt/Equity (%)	- -	23.98	6.11	0.32	8.54	6.93	7.21	7.38
Long-Term Debt/Capital (%)	- -	67.65	30.79	2.9	35.41	26.07	22.51	20.59
Long-Term Debt/Total Assets (%)	- -	16.35	4.98	0.29	7.22	5.99	6.12	6.17
Total Debt/Equity (%)	- -	24.55	6.47	0.57	9.55	8.04	8.46	8.8
Total Debt/Capital (%)	- -	69.28	32.62	5.11	39.61	30.25	26.41	24.54
Total Debt/Total Assets (%)	- -	16.75	5.27	0.51	8.08	6.95	7.18	7.35
CFO/Total Liabilities	- -	19.85	22.42	88.86	59.23	70.81	82.83	94.81
CFO/CapEx	7.35	4.95	2.18	8.81	2.37	7.04	5.88	5.48
Altman's Z-Score	- -	4.27	3.21	34.15	15.77	24.41	12.68	2.6

Working Capital (USD)

API Chat

	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
Accounts Receivable Turnover	- -	5.32	2.99	3.06	3.12	3.06	3.03	3.35
Days Sales Outstanding	- -	68.62	122.23	119.36	117.01	119.23	120.35	109.11
Inventory Turnover	- -	- -	- -	- -	- -	- -	- -	- -
Days Inventory Outstanding	- -	- -	- -	- -	- -	- -	- -	- -
Accounts Payable Turnover	- -	43.48	15.42	14.8	14.79	10.88	9.5	10.17
Accounts Payable Turnover Days	- -	8.39	23.68	24.66	24.68	33.56	38.42	35.9
Cash Conversion Cycle	- -	60.23	98.55	94.7	92.33	85.68	81.93	73.21
Inventory to Cash Days	- -	68.62	122.23	119.36	117.01	119.23	120.35	109.11
Inventories	- -	- -	- -	- -	- -	- -	- -	- -
Raw Materials	- -	- -	- -	- -	- -	- -	- -	- -
Work In Process	- -	- -	- -	- -	- -	- -	- -	- -
Finished Goods	- -	- -	- -	- -	- -	- -	- -	- -
Other Inventory	- -	- -	- -	- -	- -	- -	- -	- -

Enterprise Value (USD)

API Chat

	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
Market Capitalization	- -	- -	- -	4,936	3,599	6,172	3,276	- -
- Cash & Cash Equivalents	- -	11	33	222	268	310	293	259
+ Preferred Equity and Hybrid Capital	- -	- -	1	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	- -	- -	- -	- -	- -	- -	- -	- -
+ Total Debt	- -	78	27	5	84	86	92	100
Enterprise Value	- -	67	-6	4,719	3,415	5,948	3,057	-159
Total Capital	- -	113	83	89	211	286	347	406
Total Debt/Capital (%)	- -	69.28	32.62	5.11	39.61	30.25	26.41	24.54
Total Debt / EV	- -	1.16	-4.66	- -	0.02	0.01	0.03	-0.62
EV/Sales	- -	0.37	- -	14.18	7.55	10.39	4.65	- -
EV/EBITDA	- -	1.1	- -	82.83	36.58	46.98	23.95	- -
EV/EBIT	- -	1.72	- -	176.84	57.85	69.38	37.09	- -
EV/Cash Flow to Firm	- -	2.04	- -	56.12	35.75	49.35	19.06	- -
EV/Free Cash Flow to Firm	- -	1.73	- -	50.48	25.2	43.24	16.3	- -
Diluted Market Cap	- -	- -	- -	5,334	3,750	6,379	3,363	- -
Diluted Enterprise Value	- -	67	-6	5,117	3,566	6,155	3,162	-159
EV per Share	- -	0.43	- -	31.82	20.84	35.45	17.93	- -
TTM Sales	104	183	244	333	452	573	657	748
TTM EBITDA	24	61	46	57	93	127	128	136
TTM Operating Income	5	39	21	27	59	86	82	79
TTM Cash Flow to Firm	17	33	27	84	96	121	160	212
TTM Free Cash Flow to Firm	19	39	37	93	136	138	188	251

Multiples (USD)

API Chat

	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
Price/Free Cash Flow	- -	- -	- -	57.88	27.81	46.65	18	- -
EV/EBIT	- -	1.72	- -	176.84	57.85	69.38	37.09	- -
Enterprise Value	- -	67	-6	4,719	3,415	5,948	3,057	-159
Low Price	- -	- -	- -	27.16	17.22	20.38	16.11	7.64
EV/Sales	- -	0.37	- -	14.18	7.55	10.39	4.65	- -
EV/EBITDA	- -	1.1	- -	82.83	36.58	46.98	23.95	- -
Price/Earnings	- -	- -	- -	168.41	83.18	86.36	58.25	- -
Price/Earnings Average	- -	- -	- -	175.58	95.05	72.71	74.81	- -
Price/Earnings High	- -	- -	- -	245.02	127.31	99.81	130.39	- -
Price/Earnings Low	- -	- -	- -	137.44	65.22	47.85	48.85	- -
Price/Book Value	- -	- -	- -	58.47	28.19	30.99	12.83	- -
Price/Book Value Average	- -	- -	- -	60.96	32.21	26.09	16.47	- -
Price/Book Value High	- -	- -	- -	85.07	43.14	35.82	28.71	- -
Price/Book Value Low	- -	- -	- -	47.72	22.1	17.17	10.76	- -
Price/Tangible Book Value	- -	- -	- -	16.72	9.03	12.42	6	- -
Price/Tangible Book Value Average	- -	- -	- -	17.44	10.32	10.45	7.71	- -
Price/Tangible Book Value High	- -	- -	- -	24.33	13.83	14.35	13.44	- -
Price/Tangible Book Value Low	- -	- -	- -	13.65	7.08	6.88	5.04	- -
Price/Sales	- -	- -	- -	14.83	7.95	10.78	4.99	- -
Price/Sales Average	- -	- -	- -	15.47	9.09	9.08	6.4	- -
Price/Sales High	- -	- -	- -	21.58	12.18	12.46	11.16	- -
Price/Sales Low	- -	- -	- -	12.11	6.24	5.97	4.18	- -
Price/Cash Flow	- -	- -	- -	59.65	37.94	51.54	20.52	- -
Price/Cash Flow Average	- -	- -	- -	62.19	43.36	43.4	26.35	- -
Price/Cash Flow High	- -	- -	- -	86.78	58.07	59.57	45.92	- -
Price/Cash Flow Low	- -	- -	- -	48.68	29.75	28.56	17.2	- -
Price/Free Cash Flow Average	- -	- -	- -	60.35	31.78	39.27	23.12	- -
Price/Free Cash Flow High	- -	- -	- -	84.21	42.56	53.91	40.3	- -
Price/Free Cash Flow Low	- -	- -	- -	47.24	21.81	25.85	15.1	- -
EV/Sales Average	- -	0.37	- -	14.81	8.68	8.69	6.1	- -
EV/Sales High	- -	0.37	- -	20.93	11.77	12.07	10.86	- -
EV/Sales Low	- -	0.37	- -	11.45	5.83	5.58	3.88	- -
EV/EBITDA Average	- -	1.1	-0.13	86.52	42.09	39.27	31.38	-1.17
EV/EBITDA High	- -	1.1	-0.13	122.24	57.03	54.57	55.87	-1.17
EV/EBITDA Low	- -	1.1	-0.13	66.9	28.26	25.24	19.95	-1.17
EV/EBIT Average	- -	1.72	-0.27	184.71	66.56	58.01	48.6	-2.01
EV/EBIT High	- -	1.72	-0.27	260.98	90.2	80.6	86.52	-2.01
EV/EBIT Low	- -	1.72	-0.27	142.82	44.69	37.28	30.89	-2.01
Last Price	- -	- -	- -	33.28	21.96	36.78	19.21	11.44
High Price	- -	- -	- -	48.42	33.61	42.51	43	23.11
Enterprise Value Average	- -	67	-6	4,929	3,929	4,973	4,006	-159
Enterprise Value High	- -	67	-6	6,964	5,324	6,910	7,131	-159
Enterprise Value Low	- -	67	-6	3,811	2,638	3,196	2,546	-159

Profitability (USD)

API Chat

	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
Return on Common Equity (%)	- -	134.61	45.6	42.02	40.8	43.73	24.74	18.04
Return on Assets (%)	- -	10	4.18	4.18	4.49	6.27	4.46	3.85
Return on Capital (%)	- -	47.44	- -	- -	29.25	29.08	18	13.74
Return on Invested Capital (%)	- -	12.88	- -	- -	4.88	6.01	4.45	4.01
Gross Margin (%)	82.24	86.4	85.34	83.66	82.79	81.38	82.26	82.16
EBITDA Margin (%)	22.71	33.35	18.84	17.12	20.63	22.11	19.43	18.14
Operating Margin (%)	4.85	21.41	8.76	8.02	13.05	14.97	12.55	10.58
Incremental Operating Margin (%)	- -	43.44	-28.98	6	27.02	22.23	-3.92	-3.52
Pretax Margin (%)	1.9	19.36	7.1	7.76	13.12	16.75	13.52	11.05
Profit Margin (%)	3.05	12.76	8.39	8.81	9.56	12.48	8.56	6.77
Net Income to Common Margin (%)	3.05	12.76	8.39	8.81	9.56	12.48	8.56	6.77
Effective Tax Rate (%)	- -	34.09	- -	- -	27.12	25.46	36.67	38.76
Dvd Payout Ratio (%)	- -	- -	- -	- -	- -	- -	- -	- -
Sustainable Growth Rate (%)	- -	134.61	45.6	42.02	40.8	43.73	24.74	18.04

Credit (USD)

API Chat

	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
Total Debt	- -	78	27	5	84	86	92	100
ST Debt	- -	2	2	2	9	12	14	16
LT Debt	- -	76	25	3	75	74	78	84
Total Debt/EBITDA	- -	1.28	0.59	0.08	0.9	0.68	0.72	0.73
Net Debt/EBITDA	- -	1.02	-0.25	-3.89	-2.87	-2.45	-2.29	-1.91
Total Debt/EBIT	- -	2	1.26	0.17	1.42	1.01	1.11	1.26
Net Debt/EBIT	- -	1.59	-0.53	-8.3	-4.54	-3.62	-3.55	-3.27
EBITDA to Interest Expense	7.75	11.71	9.32	48.61	103.15	118.77	114.16	78.35
EBITDA-CapEx/Interest Expense	7.21	10.57	7.34	40.59	58.97	102.82	89.88	56.12
EBIT to Interest Expense	1.66	7.52	4.33	22.77	65.22	80.42	73.72	45.7
Interest Expense	3	5	5	1	1	1	1	2
Common Equity/Total Assets	- -	7.43	10.77	9.46	12.31	16.02	20.01	22.6
Long-Term Debt/Equity (%)	- -	23.98	6.11	0.32	8.54	6.93	7.21	7.38
Long-Term Debt/Capital (%)	- -	67.65	30.79	2.9	35.41	26.07	22.51	20.59
Long-Term Debt/Total Assets (%)	- -	16.35	4.98	0.29	7.22	5.99	6.12	6.17
Total Debt/Equity (%)	- -	24.55	6.47	0.57	9.55	8.04	8.46	8.8
Total Debt/Capital (%)	- -	69.28	32.62	5.11	39.61	30.25	26.41	24.54
Total Debt/Total Assets (%)	- -	16.75	5.27	0.51	8.08	6.95	7.18	7.35
Net Debt to Equity	- -	19.58	-2.72	-27.73	-30.54	-28.88	-27.03	-22.9
Net Debt/Capital (%)	- -	61.18	-23.03	167.07	475.02	1,261.41	-539.89	-176.75
EBITDA	24	61	46	57	93	127	128	136
EBITDA-CapEx	22	55	36	48	53	110	100	97
Operating Income (Loss)	5	39	21	27	59	86	82	79

Liquidity (USD)

API Chat

	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
Cash Ratio	- -	0.34	0.98	3.89	3.89	3.7	3	2.13
Current Ratio	- -	2.66	4.17	6.45	6.46	6.36	5.4	4.27
Quick Ratio	- -	2.49	3.76	6.04	6.31	6.17	5.19	3.95
CFO/Avg Current Liab	- -	1.84	0.64	1.82	1.51	1.57	1.7	1.88
Common Equity/Total Assets	- -	7.43	10.77	9.46	12.31	16.02	20.01	22.6
Long-Term Debt/Equity (%)	- -	23.98	6.11	0.32	8.54	6.93	7.21	7.38
Long-Term Debt/Capital (%)	- -	67.65	30.79	2.9	35.41	26.07	22.51	20.59
Long-Term Debt/Total Assets (%)	- -	16.35	4.98	0.29	7.22	5.99	6.12	6.17
Total Debt/Equity (%)	- -	24.55	6.47	0.57	9.55	8.04	8.46	8.8
Total Debt/Capital (%)	- -	69.28	32.62	5.11	39.61	30.25	26.41	24.54
Total Debt/Total Assets (%)	- -	16.75	5.27	0.51	8.08	6.95	7.18	7.35
CFO/Total Liabilities	- -	19.85	22.42	88.86	59.23	70.81	82.83	94.81
CFO/CapEx	7.35	4.95	2.18	8.81	2.37	7.04	5.88	5.48
Altman's Z-Score	- -	4.27	3.21	34.15	15.77	24.41	12.68	2.6

Working Capital (USD)

API Chat

	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
Accounts Receivable Turnover	- -	5.32	2.99	3.06	3.12	3.06	3.03	3.35
Days Sales Outstanding	- -	68.62	122.23	119.36	117.01	119.23	120.35	109.11
Inventory Turnover	- -	- -	- -	- -	- -	- -	- -	- -
Days Inventory Outstanding	- -	- -	- -	- -	- -	- -	- -	- -
Accounts Payable Turnover	- -	43.48	15.42	14.8	14.79	10.88	9.5	10.17
Accounts Payable Turnover Days	- -	8.39	23.68	24.66	24.68	33.56	38.42	35.9
Cash Conversion Cycle	- -	60.23	98.55	94.7	92.33	85.68	81.93	73.21
Inventory to Cash Days	- -	68.62	122.23	119.36	117.01	119.23	120.35	109.11
Inventories	- -	- -	- -	- -	- -	- -	- -	- -
Raw Materials	- -	- -	- -	- -	- -	- -	- -	- -
Work In Process	- -	- -	- -	- -	- -	- -	- -	- -
Finished Goods	- -	- -	- -	- -	- -	- -	- -	- -
Other Inventory	- -	- -	- -	- -	- -	- -	- -	- -

Enterprise Value (USD)

API Chat

	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
Market Capitalization	- -	- -	- -	4,936	3,599	6,172	3,276	- -
- Cash & Cash Equivalents	- -	11	33	222	268	310	293	259
+ Preferred Equity and Hybrid Capital	- -	- -	1	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	- -	- -	- -	- -	- -	- -	- -	- -
+ Total Debt	- -	78	27	5	84	86	92	100
Enterprise Value	- -	67	-6	4,719	3,415	5,948	3,057	-159
Total Capital	- -	113	83	89	211	286	347	406
Total Debt/Capital (%)	- -	69.28	32.62	5.11	39.61	30.25	26.41	24.54
Total Debt / EV	- -	1.16	-4.66	- -	0.02	0.01	0.03	-0.62
EV/Sales	- -	0.37	- -	14.18	7.55	10.39	4.65	- -
EV/EBITDA	- -	1.1	- -	82.83	36.58	46.98	23.95	- -
EV/EBIT	- -	1.72	- -	176.84	57.85	69.38	37.09	- -
EV/Cash Flow to Firm	- -	2.04	- -	56.12	35.75	49.35	19.06	- -
EV/Free Cash Flow to Firm	- -	1.73	- -	50.48	25.2	43.24	16.3	- -
Diluted Market Cap	- -	- -	- -	5,334	3,750	6,379	3,363	- -
Diluted Enterprise Value	- -	67	-6	5,117	3,566	6,155	3,162	-159
EV per Share	- -	0.43	- -	31.82	20.84	35.45	17.93	- -
TTM Sales	104	183	244	333	452	573	657	748
TTM EBITDA	24	61	46	57	93	127	128	136
TTM Operating Income	5	39	21	27	59	86	82	79
TTM Cash Flow to Firm	17	33	27	84	96	121	160	212
TTM Free Cash Flow to Firm	19	39	37	93	136	138	188	251

Multiples (USD)

API Chat

	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
Price/Free Cash Flow	- -	- -	- -	57.88	27.81	46.65	18	- -
EV/EBIT	- -	1.72	- -	176.84	57.85	69.38	37.09	- -
Enterprise Value	- -	67	-6	4,719	3,415	5,948	3,057	-159
Low Price	- -	- -	- -	27.16	17.22	20.38	16.11	7.64
EV/Sales	- -	0.37	- -	14.18	7.55	10.39	4.65	- -
EV/EBITDA	- -	1.1	- -	82.83	36.58	46.98	23.95	- -
Price/Earnings	- -	- -	- -	168.41	83.18	86.36	58.25	- -
Price/Earnings Average	- -	- -	- -	175.58	95.05	72.71	74.81	- -
Price/Earnings High	- -	- -	- -	245.02	127.31	99.81	130.39	- -
Price/Earnings Low	- -	- -	- -	137.44	65.22	47.85	48.85	- -
Price/Book Value	- -	- -	- -	58.47	28.19	30.99	12.83	- -
Price/Book Value Average	- -	- -	- -	60.96	32.21	26.09	16.47	- -
Price/Book Value High	- -	- -	- -	85.07	43.14	35.82	28.71	- -
Price/Book Value Low	- -	- -	- -	47.72	22.1	17.17	10.76	- -
Price/Tangible Book Value	- -	- -	- -	16.72	9.03	12.42	6	- -
Price/Tangible Book Value Average	- -	- -	- -	17.44	10.32	10.45	7.71	- -
Price/Tangible Book Value High	- -	- -	- -	24.33	13.83	14.35	13.44	- -
Price/Tangible Book Value Low	- -	- -	- -	13.65	7.08	6.88	5.04	- -
Price/Sales	- -	- -	- -	14.83	7.95	10.78	4.99	- -
Price/Sales Average	- -	- -	- -	15.47	9.09	9.08	6.4	- -
Price/Sales High	- -	- -	- -	21.58	12.18	12.46	11.16	- -
Price/Sales Low	- -	- -	- -	12.11	6.24	5.97	4.18	- -
Price/Cash Flow	- -	- -	- -	59.65	37.94	51.54	20.52	- -
Price/Cash Flow Average	- -	- -	- -	62.19	43.36	43.4	26.35	- -
Price/Cash Flow High	- -	- -	- -	86.78	58.07	59.57	45.92	- -
Price/Cash Flow Low	- -	- -	- -	48.68	29.75	28.56	17.2	- -
Price/Free Cash Flow Average	- -	- -	- -	60.35	31.78	39.27	23.12	- -
Price/Free Cash Flow High	- -	- -	- -	84.21	42.56	53.91	40.3	- -
Price/Free Cash Flow Low	- -	- -	- -	47.24	21.81	25.85	15.1	- -
EV/Sales Average	- -	0.37	- -	14.81	8.68	8.69	6.1	- -
EV/Sales High	- -	0.37	- -	20.93	11.77	12.07	10.86	- -
EV/Sales Low	- -	0.37	- -	11.45	5.83	5.58	3.88	- -
EV/EBITDA Average	- -	1.1	-0.13	86.52	42.09	39.27	31.38	-1.17
EV/EBITDA High	- -	1.1	-0.13	122.24	57.03	54.57	55.87	-1.17
EV/EBITDA Low	- -	1.1	-0.13	66.9	28.26	25.24	19.95	-1.17
EV/EBIT Average	- -	1.72	-0.27	184.71	66.56	58.01	48.6	-2.01
EV/EBIT High	- -	1.72	-0.27	260.98	90.2	80.6	86.52	-2.01
EV/EBIT Low	- -	1.72	-0.27	142.82	44.69	37.28	30.89	-2.01
Last Price	- -	- -	- -	33.28	21.96	36.78	19.21	11.44
High Price	- -	- -	- -	48.42	33.61	42.51	43	23.11
Enterprise Value Average	- -	67	-6	4,929	3,929	4,973	4,006	-159
Enterprise Value High	- -	67	-6	6,964	5,324	6,910	7,131	-159
Enterprise Value Low	- -	67	-6	3,811	2,638	3,196	2,546	-159

	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
Shares Outstanding	- -	155	155	162	165	171	167	162
Diluted Weighted Avg Shares	155	155	155	160	171	173	175	- -
Basic Weighted Avg Shares	155	155	155	148	164	168	171	- -
Revenue per Share	0.67	1.18	1.57	2.24	2.76	3.41	3.85	- -
EBITDA per Share	0.15	0.39	0.3	0.38	0.57	0.75	0.75	- -
Operating Income per Share	0.03	0.25	0.14	0.18	0.36	0.51	0.48	- -
Basic EPS, GAAP	0.02	0.15	0.13	0.2	0.26	0.43	0.33	- -
Basic EPS from Cont Ops	0.02	0.15	0.13	0.2	0.26	0.43	0.33	- -
Diluted EPS, GAAP	0.02	0.15	0.13	0.18	0.25	0.41	0.32	- -
Diluted EPS from Cont Ops	0.02	0.15	0.13	0.18	0.25	0.41	0.32	- -
Dividend per Share	- -	- -	- -	- -	- -	- -	- -	- -
Cash Flow per Share	0.08	0.19	0.14	0.56	0.58	0.71	0.94	- -
Free Cash Flow per Basic Share	0.07	0.15	0.07	0.49	0.33	0.61	0.78	- -
Cash & Equivalents per Share	- -	0.07	0.21	1.49	1.63	1.85	1.82	- -
Book Value per Share	- -	0.22	0.35	0.57	0.78	1.19	1.5	- -
Tangible Book Value per Share	- -	-0.32	0.43	1.99	2.43	2.96	3.2	- -

DoubleVerify Holdings, Inc.

Profitability (USD)

Credit (USD)

Liquidity (USD)

Working Capital (USD)

Enterprise Value (USD)

Multiples (USD)

Profitability (USD)

Credit (USD)

Liquidity (USD)

Working Capital (USD)

Enterprise Value (USD)

Multiples (USD)

Per Share Data Items (USD)